|
Cash & Equivalents
|
0.07B | 0.24B | 1.84B | 1.16B | 0.34B | 0.21B | 0.09B | 0.33B | 0.21B | 0.11B | 0.12B | 1.26B | 0.36B | 0.60B | 0.92B | 1.26B |
|
Short-term Investments
|
| | | | | 0.06B | 0.06B | 0.05B | 0.03B | 0.04B | 0.05B | 0.00B | 0.06B | 0.06B | 0.00B | 0.01B |
|
Cash & Current Investments
|
0.07B | 0.24B | 1.84B | 1.16B | 0.34B | 0.27B | 0.15B | 0.37B | 0.24B | 0.16B | 0.17B | 1.26B | 0.42B | 0.66B | 0.92B | 1.27B |
|
Receivables - Net
|
1.07B | 1.04B | 2.14B | 2.30B | 2.65B | 2.70B | 2.47B | 2.41B | 2.64B | 2.72B | 2.44B | 2.36B | 2.55B | 2.83B | 2.98B | 2.99B |
|
Receivables
|
1.07B | 1.04B | 2.14B | 2.30B | 2.65B | 2.70B | 2.47B | 2.41B | 2.64B | 2.72B | 2.44B | 2.36B | 2.55B | 2.83B | 2.98B | 2.99B |
|
Raw Materials
|
0.22B | 0.22B | 0.35B | 0.34B | 0.39B | 0.45B | 0.44B | 0.41B | 0.44B | 0.53B | 0.44B | 0.51B | 0.60B | 0.85B | 0.70B | 0.61B |
|
Finished Goods
|
0.29B | 0.25B | 0.75B | 0.77B | 0.95B | 1.04B | 0.89B | 0.86B | 0.97B | 1.02B | 0.67B | 0.79B | 1.01B | 1.12B | 0.91B | 0.96B |
|
Inventory
|
0.52B | 0.47B | 1.10B | 1.11B | 1.34B | 1.49B | 1.39B | 1.32B | 1.45B | 1.55B | 1.11B | 1.30B | 1.61B | 1.97B | 1.62B | 1.57B |
|
Current Deferred Tax Assets
|
0.08B | 0.08B | 0.16B | 0.21B | 0.16B | 0.18B | 0.25B | | | | | | | | | |
|
Prepaid Assets
|
0.15B | 0.10B | 0.22B | 0.22B | 0.31B | 0.37B | 0.33B | 0.29B | 0.36B | 0.35B | 0.30B | 0.30B | 0.36B | 0.40B | 0.39B | 0.44B |
|
Current Assets
|
1.81B | 1.87B | 5.40B | 4.89B | 4.70B | 4.85B | 4.45B | 4.28B | 4.59B | 4.68B | 4.83B | 5.12B | 4.69B | 5.49B | 5.64B | 6.03B |
|
Buildings
|
0.28B | 0.28B | 0.48B | 0.56B | 0.67B | 0.76B | 1.00B | 1.12B | 1.21B | 1.28B | 0.97B | 1.06B | 1.13B | 1.13B | 1.17B | 1.15B |
|
Construction in Progress
|
0.11B | 0.05B | 0.18B | 0.21B | 0.29B | 0.28B | 0.37B | 0.34B | 0.44B | 0.40B | 0.35B | 0.22B | 0.33B | 0.40B | 0.47B | 0.68B |
|
Land & Improvements
|
0.03B | 0.03B | 0.16B | 0.16B | 0.19B | 0.20B | 0.22B | 0.21B | 0.22B | 0.21B | 0.16B | 0.16B | 0.16B | 0.16B | 0.16B | 0.14B |
|
Property, Plant & Equipment (Net)
|
1.18B | 1.15B | 2.30B | 2.41B | 2.88B | 3.05B | 3.23B | 3.37B | 3.71B | 3.84B | 3.23B | 3.12B | 3.29B | 3.29B | 3.47B | 3.75B |
|
Long-Term Investments
|
| | | | | | 0.04B | 0.02B | | 0.01B | 0.03B | | 0.03B | 0.04B | 0.02B | 0.05B |
|
Goodwill
|
1.41B | 1.33B | 4.40B | 5.92B | 6.86B | 6.72B | 6.49B | 6.38B | 7.17B | 5.39B | 5.57B | 6.01B | 8.06B | 8.01B | 8.15B | 7.91B |
|
Intangibles
|
0.56B | 0.55B | 4.28B | 4.04B | 4.79B | 4.46B | 4.11B | 3.82B | 4.02B | 3.80B | 2.93B | 2.98B | 4.22B | 3.68B | 3.49B | 3.31B |
|
Goodwill & Intangibles
|
1.97B | 1.87B | 8.68B | 9.96B | 11.65B | 11.17B | 10.60B | 10.20B | 11.18B | 9.19B | 8.50B | 8.98B | 12.29B | 11.69B | 11.64B | 11.22B |
|
Long-Term Deferred Tax
|
0.14B | 0.11B | 0.06B | 0.05B | 0.05B | 0.07B | 0.06B | 0.09B | 0.11B | 0.11B | 0.14B | 0.16B | 0.12B | 0.11B | 0.12B | 0.16B |
|
Other Non-Current Assets
|
0.30B | 0.24B | 0.36B | 0.31B | 0.41B | 0.35B | 0.37B | 0.48B | 0.48B | 0.69B | 3.33B | 0.48B | 0.55B | 0.54B | 0.53B | 0.67B |
|
Non-Current Assets
|
3.21B | 3.00B | 12.79B | 12.68B | 14.94B | 14.57B | 14.19B | 14.05B | 15.37B | 15.40B | 12.24B | 3.55B | 3.69B | 3.74B | 4.03B | 4.48B |
|
Assets
|
5.02B | 4.87B | 18.18B | 17.57B | 19.64B | 19.43B | 18.64B | 18.33B | 19.96B | 20.07B | 20.87B | 18.13B | 21.21B | 21.46B | 21.85B | 22.39B |
|
Accounts Payables
|
0.36B | 0.35B | 0.82B | 0.88B | 1.02B | 1.16B | 1.05B | 0.98B | 1.18B | 1.26B | 1.08B | 1.16B | 1.38B | 1.73B | 1.57B | 1.81B |
|
Notes Payables
|
0.07B | 0.03B | 0.92B | 0.59B | 0.30B | 0.89B | 0.60B | 0.03B | 0.01B | 0.18B | 0.06B | 0.02B | 0.40B | 0.00B | 0.00B | 0.00B |
|
Dividends payables
|
0.04B | 0.04B | 0.06B | | 0.08B | 0.10B | 0.10B | 0.11B | 0.12B | 0.13B | 0.14B | 0.14B | 0.15B | 0.15B | 0.16B | 0.18B |
|
Payables
|
0.47B | 0.42B | 1.79B | 1.47B | 1.41B | 2.15B | 1.76B | 1.12B | 1.31B | 1.56B | 1.27B | 1.31B | 1.93B | 1.88B | 1.73B | 2.00B |
|
Accumulated Expenses
|
0.30B | 0.31B | 0.05B | 0.52B | 0.57B | 0.56B | 0.51B | 0.52B | 0.55B | 0.58B | 0.57B | 0.47B | 0.51B | 0.49B | 0.66B | 0.73B |
|
Other Accumulated Expenses
|
0.47B | 0.44B | 0.75B | 0.77B | 0.95B | 0.85B | 0.95B | 0.89B | 1.00B | 1.01B | 1.11B | 1.19B | 1.14B | 1.29B | 1.33B | 1.51B |
|
Short term Debt
|
0.10B | 0.19B | 1.02B | 0.81B | 0.86B | 1.70B | 2.21B | 0.54B | 0.56B | 0.74B | 0.38B | 0.02B | 0.41B | 0.51B | 0.63B | 0.62B |
|
Current Leases
|
| | | | | | | | | | 0.12B | 0.13B | 0.12B | 0.11B | 0.13B | 0.14B |
|
Current Taxes
|
0.02B | 0.04B | 0.08B | 0.08B | 0.08B | 0.09B | 0.05B | 0.09B | 0.18B | 0.10B | 0.14B | 0.10B | 0.10B | 0.20B | 0.16B | 0.13B |
|
Current Deferred Revenue
|
| | | | | | | | 0.08B | 0.08B | 0.08B | 0.08B | 0.09B | 0.12B | 0.11B | 0.10B |
|
Total Current Liabilities
|
1.25B | 1.32B | 3.17B | 3.05B | 3.49B | 4.37B | 4.76B | 3.02B | 3.48B | 3.69B | 3.63B | 2.93B | 3.55B | 4.21B | 4.35B | 4.79B |
|
Non-Current Debt
|
0.87B | 0.66B | 6.61B | 5.74B | 6.04B | 4.84B | 4.26B | 6.15B | 0.94B | 6.30B | 5.97B | 6.67B | 8.35B | 8.08B | 7.55B | 6.95B |
|
Pension
|
0.60B | 0.57B | 1.17B | 1.22B | 0.80B | 1.19B | 1.12B | 1.02B | 1.03B | 0.94B | 1.08B | 1.23B | 0.89B | 0.67B | 0.65B | 0.63B |
|
Minority Interest
|
0.01B | 0.00B | 0.07B | 0.08B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.05B | 0.04B | 0.04B | 0.03B | 0.02B | 0.03B | 0.03B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | 0.36B | | | | | |
|
Non-Current Deferred Tax Liability
|
0.09B | 0.07B | 1.25B | 1.17B | 1.66B | 1.42B | 1.28B | 0.97B | 0.64B | 0.76B | 0.54B | 0.48B | 0.62B | 0.51B | 0.42B | 0.28B |
|
Operating Leases
|
| | | | | | | | | | 0.35B | 0.30B | 0.28B | 0.34B | 0.43B | 0.58B |
|
Other Non-Current Liabilities
|
0.29B | 0.19B | 1.49B | 1.40B | 1.90B | 1.65B | 0.24B | 0.20B | 0.42B | 0.32B | 0.27B | 0.31B | 0.25B | 0.41B | 0.38B | 0.37B |
|
Total Non-Current Liabilities
|
-0.29B | -0.19B | 10.95B | 10.01B | 10.33B | 10.40B | 11.42B | 11.15B | 11.89B | 11.70B | 11.87B | 11.61B | 13.70B | 13.80B | 13.39B | 13.23B |
|
Total Liabilities
|
| | 12.44B | 11.41B | 12.23B | 12.05B | 11.66B | 11.36B | 12.31B | 12.02B | 12.14B | 11.92B | 13.95B | 14.21B | 13.77B | 13.60B |
|
Total Debt
|
0.97B | 0.85B | 7.64B | 6.54B | 6.90B | 6.55B | 6.47B | 6.69B | 1.51B | 7.05B | 6.35B | 6.69B | 8.76B | 8.58B | 8.18B | 7.56B |
|
Common Equity
|
2.01B | 2.13B | 5.74B | 6.16B | 7.41B | 7.38B | 6.98B | 6.94B | 7.65B | 8.05B | 8.73B | 6.20B | 7.25B | 7.26B | 8.07B | 8.79B |
|
Shareholder's Equity
|
2.01B | 2.13B | 5.74B | 6.16B | 7.41B | 7.38B | 6.98B | 6.94B | 7.65B | 8.05B | 8.73B | 6.20B | 7.25B | 7.26B | 8.07B | 8.79B |
|
Liabilities and Shareholders Equity
|
5.02B | 4.87B | 18.18B | 17.57B | 19.64B | 19.43B | 18.64B | 18.33B | 19.96B | 20.07B | 20.87B | 18.13B | 21.21B | 21.46B | 21.85B | 22.39B |
|
Treasury Shares
|
0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | -0.08B | -0.08B | -0.08B | -0.08B |
|
Retained Earnings
|
2.90B | 3.28B | 3.56B | 4.02B | 4.70B | 5.56B | 6.16B | 6.97B | 8.01B | 8.91B | 9.99B | 8.24B | 8.81B | 9.32B | 10.08B | 11.52B |